[HOHUP] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 10.05%
YoY- 192.17%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 287,479 319,678 346,571 341,024 313,838 280,379 208,502 23.85%
PBT 83,651 90,189 91,256 80,083 61,560 41,331 30,750 94.75%
Tax -12,085 -17,202 -15,403 -12,905 1,787 7,786 7,487 -
NP 71,566 72,987 75,853 67,178 63,347 49,117 38,237 51.81%
-
NP to SH 70,493 71,672 74,532 65,750 59,743 44,035 33,441 64.32%
-
Tax Rate 14.45% 19.07% 16.88% 16.11% -2.90% -18.84% -24.35% -
Total Cost 215,913 246,691 270,718 273,846 250,491 231,262 170,265 17.14%
-
Net Worth 207,209 206,850 174,730 121,117 101,645 71,764 50,954 154.55%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 207,209 206,850 174,730 121,117 101,645 71,764 50,954 154.55%
NOSH 345,349 369,375 336,020 310,557 308,016 256,300 169,849 60.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.89% 22.83% 21.89% 19.70% 20.18% 17.52% 18.34% -
ROE 34.02% 34.65% 42.66% 54.29% 58.78% 61.36% 65.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 83.24 86.55 103.14 109.81 101.89 109.39 122.76 -22.79%
EPS 20.41 19.40 22.18 21.17 19.40 17.18 19.69 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.52 0.39 0.33 0.28 0.30 58.67%
Adjusted Per Share Value based on latest NOSH - 310,557
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.46 61.67 66.86 65.79 60.55 54.09 40.23 23.84%
EPS 13.60 13.83 14.38 12.68 11.53 8.50 6.45 64.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.3991 0.3371 0.2337 0.1961 0.1385 0.0983 154.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.895 1.22 1.38 1.26 1.34 1.35 1.47 -
P/RPS 1.08 1.41 1.34 1.15 1.32 1.23 1.20 -6.77%
P/EPS 4.38 6.29 6.22 5.95 6.91 7.86 7.47 -29.92%
EY 22.81 15.90 16.07 16.80 14.47 12.73 13.39 42.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.18 2.65 3.23 4.06 4.82 4.90 -54.74%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 19/05/15 27/02/15 27/11/14 25/08/14 24/04/14 -
Price 1.10 0.905 1.42 1.42 1.38 1.50 1.67 -
P/RPS 1.32 1.05 1.38 1.29 1.35 1.37 1.36 -1.96%
P/EPS 5.39 4.66 6.40 6.71 7.11 8.73 8.48 -26.05%
EY 18.56 21.44 15.62 14.91 14.06 11.45 11.79 35.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.62 2.73 3.64 4.18 5.36 5.57 -52.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment